Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.63% first-year return on $80,598 initial cash invested.
4.63%
Cash On Cash
7.69%
Cap Rate
1.26
DSCR
$3,952
Rent
$311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,952 income − $3,641 expenses = $311 cash flow
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,598
Downpayment
20%
$76,760
Closing costs
1%
$3,838
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,952
Total Expenses
$3,641
Mortgage P&I
49%
$1,949
Property Taxes
13%
$529
Home Insurance
3%
$135
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0